[YTLCMT] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[YTLCMT] YTL CEMENT BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 1.05%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
YTLCMT's Result
YTLCMT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 580,184 630,036 513,264 482,974 477,132 522,236 426,298 22.69%
PBT 120,208 154,824 100,887 95,702 96,336 107,312 80,707 30.26%
Tax -13,524 -15,012 -15,826 -14,922 -16,392 -16,804 -13,777 -1.22%
NP 106,684 139,812 85,061 80,780 79,944 90,508 66,930 36.26%
-
NP to SH 106,684 139,812 85,061 80,780 79,944 90,508 66,930 36.26%
-
Tax Rate 11.25% 9.70% 15.69% 15.59% 17.02% 15.66% 17.07% -
Total Cost 473,500 490,224 428,203 402,194 397,188 431,728 359,368 20.08%
-
Net Worth 546,515 580,790 272,808 436,230 408,644 387,589 364,799 30.76%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 18,048 - - - 28,137 -
Div Payout % - - 21.22% - - - 42.04% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 546,515 580,790 272,808 436,230 408,644 387,589 364,799 30.76%
NOSH 369,916 361,458 383,268 150,372 143,939 140,890 140,686 89.94%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.39% 22.19% 16.57% 16.73% 16.76% 17.33% 15.70% -
ROE 19.52% 24.07% 31.18% 18.52% 19.56% 23.35% 18.35% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 156.84 174.30 284.37 321.19 331.48 370.67 303.01 -35.40%
EPS 28.84 38.68 27.52 53.72 55.54 64.24 48.03 -28.71%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 20.00 -
NAPS 1.4774 1.6068 1.5115 2.901 2.839 2.751 2.593 -31.15%
Adjusted Per Share Value based on latest NOSH - 157,111
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 81.61 88.62 72.20 67.94 67.12 73.46 59.97 22.68%
EPS 15.01 19.67 11.97 11.36 11.25 12.73 9.41 36.32%
DPS 0.00 0.00 2.54 0.00 0.00 0.00 3.96 -
NAPS 0.7688 0.817 0.3837 0.6136 0.5748 0.5452 0.5131 30.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.55 2.46 4.76 5.05 5.00 4.20 3.28 -
P/RPS 1.63 1.41 1.67 1.57 1.51 1.13 1.08 31.41%
P/EPS 8.84 6.36 10.10 9.40 9.00 6.54 6.89 17.98%
EY 11.31 15.72 9.90 10.64 11.11 15.30 14.50 -15.20%
DY 0.00 0.00 2.10 0.00 0.00 0.00 6.10 -
P/NAPS 1.73 1.53 3.15 1.74 1.76 1.53 1.26 23.41%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 27/05/04 26/02/04 20/11/03 28/08/03 -
Price 2.82 2.55 2.33 4.60 4.96 4.96 4.30 -
P/RPS 1.80 1.46 0.82 1.43 1.50 1.34 1.42 17.04%
P/EPS 9.78 6.59 4.94 8.56 8.93 7.72 9.04 5.36%
EY 10.23 15.17 20.23 11.68 11.20 12.95 11.06 -5.04%
DY 0.00 0.00 4.29 0.00 0.00 0.00 4.65 -
P/NAPS 1.91 1.59 1.54 1.59 1.75 1.80 1.66 9.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment